Flat
M1
2 beds
1 bath
Bombay Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£23,832
↗ 31%After 5 Years
Change In Property Value
£70,355
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,340 | £17,600 | £17,864 | £18,311 | £18,768 | £89,883 |
| Total Expenses | £11,939 | £12,015 | £12,082 | £12,169 | £12,257 | £60,461 |
| Profit Before Tax | £5,401 | £5,585 | £5,782 | £6,142 | £6,512 | £29,423 |
| Profit After Tax | £4,375 | £4,524 | £4,683 | £4,975 | £5,274 | £23,832 |
| Change In Property Value | £7,650 | £14,446 | £16,626 | £17,623 | £14,011 | £70,355 |
| Net Return | £12,025 | £18,970 | £21,309 | £22,598 | £19,285 | £94,188 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change